Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.45% first-year return on $84,840 initial cash invested.
-9.45%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,166
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,840
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$2,834
Mortgage P&I
93%
$2,019
Property Taxes
4%
$79
Home Insurance
7%
$158
HOA
1%
$15
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0